₩8,500.00 ($6.32)

-210.00 (-2.41%)

Weekly Expected Move ±2.3%

₩8107 ₩8303 ₩8500 ₩8697 ₩8893

KSC · Consumer Cyclical · Gambling, Resorts & Casinos · Tech Score Strong Sell · Power 33 · ₩525.8B mcap · 30M float · 1.08% daily turnover

Revenue

$417.1B +5.2% ▲

5Y CAGR: +17.7%

Gross Profit

$76.4B +7.7% ▲

Operating Income

$46.8B +22.2% ▲

Net Income

$47.1B +42.4% ▲

EPS (Diluted)

$761.00 +42.0% ▲

EBITDA

$79.1B +0.2% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$85.1B	$262.1B	$396.7B	$396.4B	$417.1B
YoY Growth	-53.9%	+208.1%	+51.3%	-0.1%	+5.2%
Cost of Revenue	$204.2B	$249.6B	$319.4B	$325.4B	$340.7B
Gross Profit	-$119.1B	$12.5B	$77.3B	$71.0B	$76.4B
Gross Margin	-140.0%	4.8%	19.5%	17.9%	18.3%
R&D Expenses	$100K	$233K	$363K	$334K	$0
SG&A Expenses	$4.9B	$6.0B	$25.5B	$7.9B	$7.9B
Operating Expenses	$27.4B	$26.1B	$26.2B	$32.6B	$29.6B
Operating Income	-$145.8B	-$13.9B	$51.0B	$38.3B	$46.8B
Operating Margin	-171.4%	-5.3%	12.9%	9.7%	11.2%
Interest Expense	$2.7B	$2.8B	$3.8B	$3.2B	$2.5B
Income Before Tax	-$147.3B	-$25.1B	$54.8B	$43.7B	$63.1B
Tax Expense	-$34.0B	-$2.3B	$11.0B	$10.6B	$16.1B
Net Income	-$113.3B	-$22.7B	$43.8B	$33.1B	$47.1B
Net Margin	-133.1%	-8.7%	11.1%	8.3%	11.3%
EPS (Diluted)	$-1831.23	$-367.70	$708.88	$536.07	$761.00
EBITDA	-$108.3B	$10.7B	$89.2B	$78.9B	$79.1B
Shares Outstanding	62M	62M	62M	62M	62M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$93.8B	$105.9B	$109.9B	$100.9B	$107.9B	$101.3B	$110.7B	$118.9B
Cost of Revenue	$78.6B	$91.1B	$82.6B	$78.5B	$83.9B	$94.6B	$85.3B	$92.5B
Gross Profit	$15.2B	$14.7B	$27.2B	$22.4B	$24.0B	$6.7B	$25.3B	$26.4B
Gross Margin	16.2%	13.9%	24.8%	22.2%	22.2%	6.6%	22.9%	22.2%
R&D Expenses	$84K	$85K	$389K	$973K	$363K	$637K	$615K	$0
SG&A Expenses	$8.5B	$3.1B	$7.1B	$6.5B	$1.8B	$3.0B	$1.4B	$6.8B
Operating Expenses	$9.4B	$9.3B	$7.1B	$6.5B	$8.2B	$9.0B	$7.2B	$7.1B
Operating Income	$5.8B	$5.5B	$20.2B	$16.0B	$17.3B	-$2.3B	$18.1B	$19.3B
Operating Margin	6.2%	5.2%	18.4%	15.8%	16.1%	-2.2%	16.4%	16.2%
Interest Expense	$777M	$728M	$687M	$634M	$579M	$641M	$587M	$528M
Income Before Tax	$7.8B	$7.4B	$21.2B	$22.2B	$18.8B	$891M	$19.3B	$23.2B
Tax Expense	$1.7B	$1.9B	$5.1B	$5.2B	$4.2B	$1.6B	$4.2B	$5.1B
Net Income	$6.0B	$5.5B	$16.1B	$17.0B	$14.7B	-$660M	$15.1B	$18.0B
Net Margin	6.4%	5.2%	14.7%	16.8%	13.6%	-0.7%	13.6%	15.2%
EPS (Diluted)	$98.00	$89.01	$260.36	$273.78	$237.00	$-10.67	$243.99	$291.24
EBITDA	$16.5B	$16.2B	$29.7B	$30.3B	$27.5B	$6.1B	$25.1B	$27.6B
Shares Outstanding	62M	62M	62M	62M	62M	62M	62M	62M

114090.KS KSC